8-K Providence ProForma 9.3.14


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549



 FORM 8-K



 CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): September 3, 2014



(Exact name of registrant as specified in its charter)


Commission file number: 1-33741

Delaware
 
38-3765318
(State or other jurisdiction of incorporation or organization)
 
(I.R.S. Employer Identification No.)
 
 
P. O. Box 224866, Dallas, Texas 75222-4866
 
(214) 977-8200
(Address of principal executive offices, including zip code)
 
(Registrant’s telephone number, including area code)



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






Item 2.01. Completion of Acquisition or Disposition of Assets.
On September 3, 2014, A. H. Belo Corporation (the “Company”) announced that its wholly-owned subsidiary, The Providence Journal Company, had completed the previously reported transaction with LMG Rhode Island Holdings, Inc. ("LMG"), a subsidiary of New Media Investment Group Inc., for the (i) sale of substantially all of the assets comprising the newspaper operations of The Providence Journal and related real property in Providence, Rhode Island, and (ii) assumption of certain liabilities by LMG (collectively, the "Sale"), for $46 million, subject to a customary working capital adjustment. A copy of the press release announcing the closing of the Sale is filed with this report as Exhibit 99.1. The asset purchase agreement and related form of limited guaranty relating to the transaction were previously filed with the Securities and Exchange Commission as exhibits to the Company's Current Report on Form 8-K filed July 24, 2014.
As a result of the Sale, the Company has no newspaper operations in Providence, Rhode Island, but continues to own and market for sale certain land and buildings in Providence. The Company also retains the obligation for the A. H. Belo Pension Plan II, which provides benefits to former employees of The Providence Journal Company.
Item 9.01. Financial Statements and Exhibits.
(b) Pro Forma Financial Information
As furnished in Exhibit 99.2 to this Current Report on Form 8-K, the Company has provided the unaudited pro forma condensed consolidated balance sheet of A. H. Belo Corporation as of June 30, 2014, the unaudited pro forma condensed consolidated statements of operations for the years ended December 31, 2013, 2012 and 2011, and the related notes thereto to reflect the completion of the transactions described in Item 2.01 above.
(d) Exhibits.
99.1 Press release issued by A. H. Belo Corporation on September 3, 2014
99.2 Unaudited pro forma condensed consolidated financial statements






SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
 
 
 
 
 
A. H. BELO CORPORATION
 
 
 
 
By:
/s/
Alison K. Engel
 
 
 
Alison K. Engel
 
 
 
Senior Vice President/Chief Financial Officer
 
 
 
 
 
 
 
Date:
September 9, 2014






EXHIBIT INDEX
99.1 Press release issued by A. H. Belo Corporation on September 3, 2014
99.2 Unaudited pro forma condensed consolidated financial statements



Exhibit 99.1 - PJ Transaction Close
Exhibit 99.1




A. H. Belo Corporation Completes Sale of The Providence Journal

DALLAS, TX and PROVIDENCE, RI - A. H. Belo Corporation (NYSE: AHC) announced today that the previously reported sale of The Providence Journal is now complete.
A subsidiary of New Media Investment Group Inc. (New Media) acquired substantially all of the assets which comprise the newspaper operations of The Providence Journal located in Providence, Rhode Island, including the production facility and related land, for $46 million in cash before usual closing costs. A. H. Belo retains sponsorship of the defined benefit pension plan for Providence employees.
A. H. Belo continues to own and market for sale the 75 Fountain Street headquarters building, the downtown parking lots and the former Rhode Island Monthly / Sunday inserting building. New Media executed a one-year lease of the headquarters building and parking lots following the close of the transaction. Stephens Inc. served as exclusive financial advisor to A. H. Belo on the transaction.

About A. H. Belo Corporation

A. H. Belo Corporation (NYSE: AHC) is a leading local news and information publishing company with commercial printing, distribution and direct mail capabilities, as well as businesses with expertise in emerging media and digital marketing. With a continued focus on extending our media platform, we are able to deliver news and information in innovative ways to new audiences with diverse interests and lifestyles. For additional information, visit ahbelo.com, email invest@ahbelo.com.




A. H. Belo Corporation Completes Sale of The Providence Journal
September 3, 2014
Page 2


Statements in this communication concerning A. H. Belo Corporation's (the “Company's”) business outlook or future economic performance, anticipated profitability, revenues, expenses, dividends, capital expenditures, investments, impairments, business initiatives, pension plan contributions and obligations, real estate sales, future financings, and other financial and non-financial items that are not historical facts, are “forward-looking statements” as the term is defined under applicable federal securities laws. Forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from those statements.

Such risks, uncertainties and factors include, but are not limited to, changes in capital market conditions and prospects, and other factors such as changes in advertising demand and newsprint prices; newspaper circulation trends and other circulation matters, including changes in readership methods, patterns and demography; and audits and related actions by the Alliance for Audited Media; challenges implementing increased subscription pricing and new pricing structures; challenges in achieving expense reduction goals in a timely manner, and the resulting potential effects on operations; technological changes; development of Internet commerce; industry cycles; changes in pricing or other actions by existing and new competitors and suppliers; consumer acceptance of new products and business initiatives; labor relations; regulatory, tax and legal changes; adoption of new accounting standards or changes in existing accounting standards by the Financial Accounting Standards Board or other accounting standard-setting bodies or authorities; the effects of Company acquisitions, dispositions, co-owned ventures, and investments; pension plan matters; general economic conditions and changes in interest rates; significant armed conflict; acts of terrorism; and other factors beyond our control, as well as other risks described in the Company's Annual Report on Form 10-K, and in the Company's other public disclosures and filings with the Securities and Exchange Commission.



Exhibit 99.2 - PJ Sale ProForma Financials


Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The accompanying unaudited pro forma condensed consolidated financial statements of A. H. Belo Corporation and subsidiaries (the “Company”) were derived from the Company’s historical consolidated financial statements. The unaudited pro forma balance sheet as of June 30, 2014, was adjusted to reflect the disposition of the assets and operations related to the sale of The Providence Journal to LMG Rhode Island Holdings, Inc. on September 3, 2014, as though the disposition occurred on June 30, 2014. The unaudited pro forma condensed consolidated statements of operations for the years ended December 31, 2013, 2012 and 2011, include pro forma adjustments that reflect the disposition of the assets and operations related to the sale of The Providence Journal on September 3, 2014. These financial statements were prepared as though the disposition occurred on January 1, 2011.
The unaudited pro forma condensed consolidated financial statements are furnished for informational purposes only and do not purport to reflect the Company’s financial position and results of operations had the dispositions occurred on the dates as indicated above. Further, these financial statements are not necessarily indicative of the Company’s future financial position and future results of operations and should be read in conjunction with the historical financial statements of the Company included in its Annual Report on Form 10‑K for the year ended December 31, 2013, and its Quarterly Report on Form 10‑Q for the six months ended June 30, 2014.
The Company’s Quarterly Report on Form 10-Q for the six months ended June 30, 2014, filed with the Securities and Exchange Commission on July 29, 2014, reported the assets and operations related to The Providence Journal as a discontinued operation of A. H. Belo Corporation. Accordingly, a proforma statement of operation is not required for this period as net income (loss) from continuing operations attributable to A. H. Belo Corporation excludes the effect of the transaction as described in Item 2.01 to this Current Report on Form 8-K.






A. H. Belo Corporation and Subsidiaries
Pro Forma Condensed Consolidated Balance Sheet
 
June 30, 2014
In thousands, except share amounts (unaudited)
Historical
 
Pro Forma Adjustments
 
Pro Forma
Assets
 
 
 
 
 
Current assets:
 
 
 
 
 
Cash and cash equivalents
$
59,754

 
$
47,982

(a)
$
107,736

Accounts receivable
28,399

 

 
28,399

Inventories
7,974

 

 
7,974

Prepaids and other current assets
8,181

 

 
8,181

Deferred income taxes, net
116

 

 
116

Assets held for sale
2,525

 

 
2,525

Assets of discontinued operations
36,658

 
(36,658
)
(b)

Total current assets
143,607

 
11,324

 
154,931

Property, plant and equipment, at cost
488,364

 

 
488,364

Less accumulated depreciation
(420,056
)
 

 
(420,056
)
Property, plant and equipment, net
68,308

 

 
68,308

Intangible assets, net
554

 

 
554

Goodwill
24,582

 

 
24,582

Investments
8,511

 

 
8,511

Deferred income taxes, net
230

 

 
230

Other assets
4,098

 

 
4,098

Total assets
$
249,890

 
$
11,324

 
$
261,214

Liabilities and Shareholders’ Equity
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Accounts payable
$
12,575

 
$

 
$
12,575

Accrued compensation and benefits
9,793

 

 
9,793

Other accrued expense
3,271

 
2,959

(c)
6,230

Advance subscription payments
14,555

 

 
14,555

Liabilities of discontinued operations
9,489

 
(9,489
)
(b)

Total current liabilities
49,683

 
(6,530
)
 
43,153

Long-term pension liabilities
44,187

 

 
44,187

Other post-employment benefits
2,659

 

 
2,659

Other liabilities
4,172

 

 
4,172

Shareholders’ equity:

 
 
 
 
Preferred stock, $.01 par value; Authorized 2,000,000 shares; none issued

 

 

Common stock, $.01 par value; Authorized 125,000,000 shares


 
 
 
 
Series A: issued 19,918,393 shares
203

 

 
203

Series B: issued 2,399,676 shares
24

 

 
24

Treasury stock, Series A, at cost; 432,283 shares held
(5,231
)
 

 
(5,231
)
Additional paid-in capital
498,890

 

 
498,890

Accumulated other comprehensive loss
(15,440
)
 

 
(15,440
)
Accumulated deficit
(329,585
)
 
17,854

(d)
(311,731
)
Total shareholders’ equity attributable to A. H. Belo Corporation
148,861

 
17,854

 
166,715

Noncontrolling interests
328

 

 
328

Total shareholders’ equity
149,189

 
17,854

 
167,043

Total liabilities and shareholders’ equity
$
249,890

 
$
11,324

 
$
261,214

See notes to the pro forma condensed consolidated financial statements.





A. H. Belo Corporation and Subsidiaries
Pro Forma Condensed Consolidated Statement of Operations

 
Twelve Months Ended December 31, 2013
In thousands, except share and per share amounts (unaudited)
Historical
 
Pro Forma Adjustments
 
Pro Forma
Net Operating Revenue
 
 
 
 
 
Advertising and marketing services
$
208,959

 
$
(41,015
)
(e)
$
167,944

Circulation
120,316

 
(34,042
)
(e)
86,274

Printing and distribution
36,975

 
(15,011
)
(e)
21,964

Total net operating revenue
366,250

 
(90,068
)
 
276,182

Operating Costs and Expense
 
 
 
 
 
Salaries, wages and employee benefits
146,307

 
(35,894
)
(e)
110,413

Other production, distribution and operating costs
140,230

 
(25,512
)
(e)
114,718

Newsprint, ink and other supplies
50,810

 
(15,963
)
(e)
34,847

Depreciation
18,079

 
(3,218
)
(e)
14,861

Amortization
4,493

 
(4,372
)
(e)
121

Total operating costs and expense
359,919

 
(84,959
)
 
274,960

Net income from operations
6,331

 
(5,109
)
 
1,222

Other Income, Net
 
 
 
 
 
Gains on equity method investments, net
2,122

 

 
2,122

Interest expense
(311
)
 

 
(311
)
Other income, net
599

 
(256
)
(e)
343

Total other income, net
2,410

 
(256
)
 
2,154

Income from Continuing Operations Before Income Taxes
8,741

 
(5,365
)
 
3,376

Income tax expense
1,584

 
(124
)
(f)
1,460

Income from Continuing Operations
7,157

 
(5,241
)
 
1,916

Net loss from continuing operations attributable to noncontrolling interests
(193
)
 

 
(193
)
Net Income from Continuing Operations Attributable to A. H. Belo Corporation
$
7,350

 
$
(5,241
)
 
$
2,109

 
 
 
 
 
 
Per Share Basis, Basic and Diluted, from Continuing Operations
 
 
 
 
 
Net income from continuing operations attributable to A. H. Belo Corporation
 
 
 
 
 
Basic and Diluted
$
0.31

 


 
$
0.09

Weighted average shares outstanding
 
 
 
 
 
Basic
21,967,666

 
 
 
21,967,666

Diluted
22,063,741

 
 
 
22,063,741

See notes to the pro forma condensed consolidated financial statements.





A. H. Belo Corporation and Subsidiaries
Pro Forma Condensed Consolidated Statement of Operations

 
Twelve Months Ended December 31, 2012
In thousands, except share and per share amounts (unaudited)
Historical
 
Pro Forma Adjustments
 
Pro Forma
Net Operating Revenue
 
 
 
 
 
Advertising and marketing services
$
216,108

 
$
(45,995
)
(e)
$
170,113

Circulation
123,224

 
(34,562
)
(e)
88,662

Printing and distribution
35,358

 
(13,209
)
(e)
22,149

Total net operating revenue
374,690

 
(93,766
)
 
280,924

Operating Costs and Expense
 
 
 
 
 
Salaries, wages and employee benefits
152,523

 
(41,268
)
(e)
111,255

Other production, distribution and operating costs
139,566

 
(25,150
)
(e)
114,416

Newsprint, ink and other supplies
49,401

 
(15,328
)
(e)
34,073

Depreciation
21,401

 
(4,356
)
(e)
17,045

Amortization
4,373

 
(4,372
)
(e)
1

Total operating costs and expense
367,264

 
(90,474
)
 
276,790

Net income from operations
7,426

 
(3,292
)
 
4,134

Other Income, Net
 
 
 
 
 
Gains on equity method investments, net
2,628

 

 
2,628

Interest expense
(629
)
 

 
(629
)
Other income, net
752

 
15

(e)
767

Total other income, net
2,751

 
15

 
2,766

Income from Continuing Operations Before Income Taxes
10,177

 
(3,277
)
 
6,900

Income tax expense
1,804

 
(11
)
(f)
1,793

Income from Continuing Operations
8,373

 
(3,266
)
 
5,107

Net loss from continuing operations attributable to noncontrolling interests
(107
)
 

 
(107
)
Net Income from Continuing Operations Attributable to A. H. Belo Corporation
$
8,480

 
$
(3,266
)
 
$
5,214

 
 
 
 
 
 
Per Share Basis, Basic and Diluted, from Continuing Operations
 
 
 
 
 
Net income from continuing operations attributable to A. H. Belo Corporation
 
 
 
 
 
Basic and Diluted
$
0.37

 
 
 
$
0.22

Weighted average shares outstanding
 
 
 
 
 
Basic
21,947,981

 
 
 
21,947,981

Diluted
22,065,856

 
 
 
22,065,856


See notes to the pro forma condensed consolidated financial statements.





A. H. Belo Corporation and Subsidiaries
Pro Forma Condensed Consolidated Statement of Operations

 
Twelve Months Ended December 31, 2011
In thousands, except share and per share amounts (unaudited)
Historical
 
Pro Forma Adjustments
 
Pro Forma
Net Operating Revenue
 
 
 
 
 
Advertising and marketing services
$
237,061

 
$
(52,886
)
(e)
$
184,175

Circulation
126,290

 
(33,797
)
(e)
92,493

Printing and distribution
30,845

 
(8,382
)
(e)
22,463

Total net operating revenue
394,196

 
(95,065
)
 
299,131

Operating Costs and Expense
 
 
 
 
 
Salaries, wages and employee benefits
160,874

 
(42,555
)
(e)
118,319

Other production, distribution and operating costs
146,836

 
(22,414
)
(e)
124,422

Newsprint, ink and other supplies
48,690

 
(12,524
)
(e)
36,166

Depreciation
24,850

 
(5,219
)
(e)
19,631

Amortization
4,373

 
(4,373
)
(e)

Asset impairments
872

 

 
872

Pension plan withdrawal
1,988

 

 
1,988

Total operating costs and expense
388,483

 
(87,085
)
 
301,398

Net income (loss) from operations
5,713

 
(7,980
)
 
(2,267
)
Other Expense, Net
 
 
 
 
 
Loss on equity method investments, net
(630
)
 

 
(630
)
Interest expense
(668
)
 

 
(668
)
Other income, net
336

 
(4
)
(e)
332

Total other expense, net
(962
)
 
(4
)
 
(966
)
Income (Loss) from Continuing Operations Before Income Taxes
4,751

 
(7,984
)
 
(3,233
)
Income tax expense
5,107

 
56

(f)
5,163

Loss from Continuing Operations
$
(356
)
 
$
(8,040
)
 
$
(8,396
)
 
 
 
 
 
 
Per Share Basis, Basic and Diluted, from Continuing Operations
 
 
 
 
 
Net loss from continuing operations attributable to A. H. Belo Corporation
 
 
 
 
 
Basic and Diluted
$
(0.03
)
 
 
 
$
(0.40
)
Weighted average shares outstanding
 
 
 
 
 
Basic and Diluted
21,495,814

 
 
 
21,495,814


See notes to the pro forma condensed consolidated financial statements.





A. H. Belo Corporation and Subsidiaries
Notes to Unaudited Pro Forma Condensed Financial Statements
(all amounts are presented in thousands)

Pro Forma Condensed Consolidated Balance Sheet
(a)
The cash adjustment amount consists of gross proceeds of $47,982 received from the sale of The Providence Journal on September 3, 2014. This amount is comprised of the purchase price of $46,000 and is increased by the anticipated working capital adjustment less liabilities requiring payment at closing, which net to approximately $1,982.
(b)
The eliminated assets/liabilities of discontinued operations are related to the sale of of The Providence Journal to LMG Rhode Island Holdings, Inc. on September 3, 2014.
(c)
Other accrued expense adjustment includes $2,959 for estimated exit costs related to the sale of The Providence Journal.
(d)
Stockholders’ equity was adjusted as a result of adjustments (a) through (d).
Pro Forma Condensed Consolidated Statement of Operations
(e)
The revenues and expenses eliminated are related to the September 3, 2014, sale of The Providence Journal to LMG Rhode Island Holdings, Inc.
(f)
The income tax adjustment amount represents the calculated tax effect of pro forma adjustments to income before income taxes based on the applicable statutory rate. The effective tax rate of the Company could be different depending on activities subsequent to the disposition.